Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $173K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $883K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.5M |
| Staff Wages | $76K |
| Transfer Amortization | $59K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$13.8M |
$10.7M |
$3.1M |
$125.7M |
| Jun 2027 |
$8.6M |
$10.6M |
$-2.0M |
$128.2M |
| May 2027 |
$5.7M |
$36.9M |
$-31.2M |
$130.2M |
| Apr 2027 |
$7.7M |
$12.3M |
$-4.6M |
$161.3M |
| Mar 2027 |
$6.5M |
$16.8M |
$-10.3M |
$165.8M |
| Feb 2027 |
$6.7M |
$18.6M |
$-11.9M |
$176.1M |
| Jan 2027 |
$6.5M |
$16.1M |
$-9.6M |
$191.0M |
| Dec 2026 |
$6.3M |
$14.7M |
$-8.4M |
$200.6M |
| Nov 2026 |
$5.8M |
$16.2M |
$-10.4M |
$209.0M |
| Oct 2026 |
$6.3M |
$36.9M |
$-30.6M |
$219.4M |
| Sep 2026 |
$58.2M |
$32.2M |
$26.0M |
$250.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$263.0M |